 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑
( p) W) d( M8 x7 j2 K) ?$ `' K3 ]) F2 h. W; T0 \; ~- c( z/ R, G
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
/ B: R3 U5 @ x: T即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。. H6 p0 r. a q
可能相比来说,还是不折腾得时候剩的本金要少。
: i, e0 v5 v# x! a% |2 S8 p具体情况见下表* R- J8 _. b `" @6 ^7 a
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12
/ B; u9 N, I4 I8 f8 m% o5 A" R2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 ) ?4 k+ N, M/ e/ ]- l+ |
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
1 n1 H* B, Q5 m6 r+ ~4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 6 G$ Y5 o8 r9 Z. u8 y) ^8 m
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
: ]5 ?- Y, A2 y0 D9 Q5 ?6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03
4 m, _" k5 r, I6 D0 |7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85
$ @4 U$ u9 G0 R; d. z( v9 [8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 1 S5 }) }( X; O2 B4 m. N
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30 & O6 M( ]2 ?8 I
10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 1 C. b1 Y: T( _
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
4 v5 O% n0 ]$ N; v12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93 & N. }# e" D1 C4 L" P. I9 v
13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31
6 M+ u. Z) ~2 W5 M8 V0 a2 ^14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28
- g/ [* `0 x* a& b7 @/ f7 l7 e: |15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 5 J. Q& n9 F# k1 ~5 n6 y
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93
_8 `8 X4 J, D& u0 I17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 7 k# M! n- `7 {) A# }5 w9 b% @% x# \
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86 0 v% q7 X4 B- u& W" H9 l
19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
4 M4 U) E6 j# l4 C( H+ r20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
/ l2 s/ Q+ A* B/ ~21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94
6 ]) p* Y& @7 r& R! V, L/ t c22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 . ]( D! J' q1 v+ J, O# }( o& \+ ~+ a; q
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
( f7 e; M# `% h24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95
/ N" j6 M7 Z2 v$ U25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03
0 c1 G" o u- ^26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64 & O+ z! S. ]* d& J
27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78
* N! o& i9 o0 Q: ^5 c" `1 S) E! O+ O; z6 G28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45 8 l8 j* _* P* ]0 v2 |
29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63 2 [1 ` r1 n+ O5 |. D4 d
30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
& [+ T2 a% r {8 j% j+ Q6 q" L( |31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
% b3 t) | F- N# }) n7 m# l- I) r# O2 {32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26 1 U& q9 G7 @/ }! P
33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48
1 N/ X0 Q6 W. X4 H/ s, q34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20 * r* q9 l8 a% i4 x% b
35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41 ( k1 U- E" ^' O3 A% `1 Q
36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|